[BIMB] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

28-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 4.35%

YoY- 27.94%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	3,460,075	3,129,769	2,886,593	2,669,471	2,227,379	1,946,389	1,623,312	13.43%
YoY %	10.55%	8.42%	8.13%	19.85%	14.44%	19.90%	-	-
Horiz. %	213.15%	192.80%	177.82%	164.45%	137.21%	119.90%	100.00%	-
PBT	842,456	844,501	818,466	778,869	619,022	504,641	377,655	14.29%
YoY %	-0.24%	3.18%	5.08%	25.82%	22.67%	33.62%	-	-
Horiz. %	223.08%	223.62%	216.72%	206.24%	163.91%	133.62%	100.00%	-
Tax	-213,776	-241,974	-252,593	-238,188	-188,227	-92,186	-120,033	10.08%
YoY %	11.65%	4.20%	-6.05%	-26.54%	-104.18%	23.20%	-	-
Horiz. %	178.10%	201.59%	210.44%	198.44%	156.81%	76.80%	100.00%	-
NP	628,680	602,527	565,873	540,681	430,795	412,455	257,622	16.01%
YoY %	4.34%	6.48%	4.66%	25.51%	4.45%	60.10%	-	-
Horiz. %	244.03%	233.88%	219.65%	209.87%	167.22%	160.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	560,652	544,791	388,731	272,892	213,300	213,109	135,879	26.61%
YoY %	2.91%	40.15%	42.45%	27.94%	0.09%	56.84%	-	-
Horiz. %	412.61%	400.94%	286.09%	200.83%	156.98%	156.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.38%	28.65%	30.86%	30.58%	30.41%	18.27%	31.78%	-
YoY %	-11.41%	-7.16%	0.92%	0.56%	66.45%	-42.51%	-	-
Horiz. %	79.86%	90.15%	97.11%	96.22%	95.69%	57.49%	100.00%	-
Total Cost	2,831,395	2,527,242	2,320,720	2,128,790	1,796,584	1,533,934	1,365,690	12.90%
YoY %	12.03%	8.90%	9.02%	18.49%	17.12%	12.32%	-	-
Horiz. %	207.32%	185.05%	169.93%	155.88%	131.55%	112.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,938,185	3,409,226	2,913,138	2,102,370	1,886,508	1,771,211	1,399,899	18.79%
YoY %	15.52%	17.03%	38.56%	11.44%	6.51%	26.52%	-	-
Horiz. %	281.32%	243.53%	208.10%	150.18%	134.76%	126.52%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	188,137	219,531	37,355	74,702	37,303	37,344	16,029	50.69%
YoY %	-14.30%	487.69%	-49.99%	100.26%	-0.11%	132.98%	-	-
Horiz. %	1,173.73%	1,369.59%	233.05%	466.04%	232.72%	232.98%	100.00%	-
Div Payout %	33.56%	40.30%	9.61%	27.37%	17.49%	17.52%	11.80%	-
YoY %	-16.72%	319.35%	-64.89%	56.49%	-0.17%	48.47%	-	-
Horiz. %	284.41%	341.53%	81.44%	231.95%	148.22%	148.47%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	3,938,185	3,409,226	2,913,138	2,102,370	1,886,508	1,771,211	1,399,899	18.79%
YoY %	15.52%	17.03%	38.56%	11.44%	6.51%	26.52%	-	-
Horiz. %	281.32%	243.53%	208.10%	150.18%	134.76%	126.52%	100.00%	-
NOSH	1,587,977	1,542,636	1,493,916	1,067,193	1,065,824	1,066,994	1,068,625	6.81%
YoY %	2.94%	3.26%	39.99%	0.13%	-0.11%	-0.15%	-	-
Horiz. %	148.60%	144.36%	139.80%	99.87%	99.74%	99.85%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	18.17%	19.25%	19.60%	20.25%	19.34%	21.19%	15.87%	-
YoY %	-5.61%	-1.79%	-3.21%	4.71%	-8.73%	33.52%	-	-
Horiz. %	114.49%	121.30%	123.50%	127.60%	121.87%	133.52%	100.00%	-
ROE	14.24%	15.98%	13.34%	12.98%	11.31%	12.03%	9.71%	-
YoY %	-10.89%	19.79%	2.77%	14.77%	-5.99%	23.89%	-	-
Horiz. %	146.65%	164.57%	137.38%	133.68%	116.48%	123.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	217.89	202.88	193.22	250.14	208.98	182.42	151.91	6.19%
YoY %	7.40%	5.00%	-22.76%	19.70%	14.56%	20.08%	-	-
Horiz. %	143.43%	133.55%	127.19%	164.66%	137.57%	120.08%	100.00%	-
EPS	35.31	35.32	26.02	25.57	20.01	19.97	12.72	18.53%
YoY %	-0.03%	35.74%	1.76%	27.79%	0.20%	57.00%	-	-
Horiz. %	277.59%	277.67%	204.56%	201.02%	157.31%	157.00%	100.00%	-
DPS	11.85	14.23	2.50	7.00	3.50	3.50	1.50	41.08%
YoY %	-16.73%	469.20%	-64.29%	100.00%	0.00%	133.33%	-	-
Horiz. %	790.00%	948.67%	166.67%	466.67%	233.33%	233.33%	100.00%	-
NAPS	2.48	2.21	1.95	1.97	1.77	1.66	1.31	11.21%
YoY %	12.22%	13.33%	-1.02%	11.30%	6.63%	26.72%	-	-
Horiz. %	189.31%	168.70%	148.85%	150.38%	135.11%	126.72%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,067,193
RPS	152.66	138.09	127.36	117.78	98.28	85.88	71.62	13.43%
YoY %	10.55%	8.42%	8.13%	19.84%	14.44%	19.91%	-	-
Horiz. %	213.15%	192.81%	177.83%	164.45%	137.22%	119.91%	100.00%	-
EPS	24.74	24.04	17.15	12.04	9.41	9.40	6.00	26.60%
YoY %	2.91%	40.17%	42.44%	27.95%	0.11%	56.67%	-	-
Horiz. %	412.33%	400.67%	285.83%	200.67%	156.83%	156.67%	100.00%	-
DPS	8.30	9.69	1.65	3.30	1.65	1.65	0.71	50.59%
YoY %	-14.34%	487.27%	-50.00%	100.00%	0.00%	132.39%	-	-
Horiz. %	1,169.01%	1,364.79%	232.39%	464.79%	232.39%	232.39%	100.00%	-
NAPS	1.7376	1.5042	1.2853	0.9276	0.8324	0.7815	0.6177	18.79%
YoY %	15.52%	17.03%	38.56%	11.44%	6.51%	26.52%	-	-
Horiz. %	281.30%	243.52%	208.08%	150.17%	134.76%	126.52%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	3.90	4.04	4.27	4.08	3.08	1.93	1.26	-
P/RPS	1.79	1.99	2.21	1.63	1.47	1.06	0.83	13.65%
YoY %	-10.05%	-9.95%	35.58%	10.88%	38.68%	27.71%	-	-
Horiz. %	215.66%	239.76%	266.27%	196.39%	177.11%	127.71%	100.00%	-
P/EPS	11.05	11.44	16.41	15.96	15.39	9.66	9.91	1.82%
YoY %	-3.41%	-30.29%	2.82%	3.70%	59.32%	-2.52%	-	-
Horiz. %	111.50%	115.44%	165.59%	161.05%	155.30%	97.48%	100.00%	-
EY	9.05	8.74	6.09	6.27	6.50	10.35	10.09	-1.79%
YoY %	3.55%	43.51%	-2.87%	-3.54%	-37.20%	2.58%	-	-
Horiz. %	89.69%	86.62%	60.36%	62.14%	64.42%	102.58%	100.00%	-
DY	3.04	3.52	0.59	1.72	1.14	1.81	1.19	16.90%
YoY %	-13.64%	496.61%	-65.70%	50.88%	-37.02%	52.10%	-	-
Horiz. %	255.46%	295.80%	49.58%	144.54%	95.80%	152.10%	100.00%	-
P/NAPS	1.57	1.83	2.19	2.07	1.74	1.16	0.96	8.53%
YoY %	-14.21%	-16.44%	5.80%	18.97%	50.00%	20.83%	-	-
Horiz. %	163.54%	190.63%	228.12%	215.62%	181.25%	120.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	26/08/16	14/09/15	28/08/14	28/08/13	16/08/12	25/08/11	30/08/10	-
Price	4.00	4.05	4.27	4.18	3.08	2.00	1.26	-
P/RPS	1.84	2.00	2.21	1.67	1.47	1.10	0.83	14.17%
YoY %	-8.00%	-9.50%	32.34%	13.61%	33.64%	32.53%	-	-
Horiz. %	221.69%	240.96%	266.27%	201.20%	177.11%	132.53%	100.00%	-
P/EPS	11.33	11.47	16.41	16.35	15.39	10.01	9.91	2.25%
YoY %	-1.22%	-30.10%	0.37%	6.24%	53.75%	1.01%	-	-
Horiz. %	114.33%	115.74%	165.59%	164.98%	155.30%	101.01%	100.00%	-
EY	8.83	8.72	6.09	6.12	6.50	9.99	10.09	-2.19%
YoY %	1.26%	43.19%	-0.49%	-5.85%	-34.93%	-0.99%	-	-
Horiz. %	87.51%	86.42%	60.36%	60.65%	64.42%	99.01%	100.00%	-
DY	2.96	3.51	0.59	1.67	1.14	1.75	1.19	16.38%
YoY %	-15.67%	494.92%	-64.67%	46.49%	-34.86%	47.06%	-	-
Horiz. %	248.74%	294.96%	49.58%	140.34%	95.80%	147.06%	100.00%	-
P/NAPS	1.61	1.83	2.19	2.12	1.74	1.20	0.96	8.99%
YoY %	-12.02%	-16.44%	3.30%	21.84%	45.00%	25.00%	-	-
Horiz. %	167.71%	190.63%	228.12%	220.83%	181.25%	125.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 14:55:00

EMA 5

5 Mins

SELL

2024-06-26 14:45:00

EMA 5

5 Mins

BUY

2024-06-26 14:30:00

EMA 5

10 Mins

SELL

2024-06-26 12:15:00

EMA 5

5 Mins

SELL

2024-06-26 12:05:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

304,273,800

HSI-HU8

0.075

0.00

266,032,300

INGENIEU

0.06

-0.005

224,228,800

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

151,203,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

99,536,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.73

+0.035

68,964,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.90

+0.30

87,300

CHGP

2.55

+0.26

267,600

PANAMY

20.26

+0.26

5,300

VSTECS

4.23

+0.23

2,059,500

DLADY

36.24

+0.22

5,400

YTLPOWR

4.85

+0.18

15,629,000

HLFG

17.38

+0.18

127,700

AJI

15.38

+0.18

110,300

GREATEC

5.14

+0.15

455,400

MBMR

5.35

+0.15

409,200

More gainer Stocks

NESTLE

121.30

-1.20

60,100

KLK

20.70

-0.28

549,400

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

110,600

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

CARLSBG

18.66

-0.10

78,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More